Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,364£11,648£11,939£12,297£58,445
Total Expenses£18,990£19,052£19,124£19,197£19,275£95,638
Profit Before Tax£-7,794£-7,688£-7,476£-7,258£-6,978£-37,193
Profit After Tax £-7,794£-7,688£-7,476£-7,258£-6,978£-37,193
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-7,790£-7,684£524£7,023£12,025£4,098
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%0%5%9%3%